[TANJONG] YoY Cumulative Quarter Result on 31-Jul-2009 [#2]

Announcement Date
30-Sep-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2010
Quarter
31-Jul-2009 [#2]
Profit Trend
QoQ- 94.84%
YoY- 10.45%
View:
Show?
Cumulative Result
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Revenue 1,976,368 1,649,801 1,243,414 1,149,734 1,023,258 1,441,844 1,267,138 7.68%
PBT 531,971 461,487 322,264 262,353 287,050 263,091 277,557 11.44%
Tax -109,816 -68,731 -86,514 -53,563 -90,081 -82,182 -82,839 4.80%
NP 422,155 392,756 235,750 208,790 196,969 180,909 194,718 13.75%
-
NP to SH 372,941 337,654 231,464 205,755 201,829 180,909 194,718 11.42%
-
Tax Rate 20.64% 14.89% 26.85% 20.42% 31.38% 31.24% 29.85% -
Total Cost 1,554,213 1,257,045 1,007,664 940,944 826,289 1,260,935 1,072,420 6.37%
-
Net Worth 4,202,038 3,988,293 3,451,797 2,927,834 2,488,081 2,268,314 1,916,912 13.96%
Dividend
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Div 141,143 141,142 112,909 96,787 96,781 79,729 62,086 14.65%
Div Payout % 37.85% 41.80% 48.78% 47.04% 47.95% 44.07% 31.89% -
Equity
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Net Worth 4,202,038 3,988,293 3,451,797 2,927,834 2,488,081 2,268,314 1,916,912 13.96%
NOSH 403,266 403,265 403,247 403,283 403,254 398,649 388,039 0.64%
Ratio Analysis
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
NP Margin 21.36% 23.81% 18.96% 18.16% 19.25% 12.55% 15.37% -
ROE 8.88% 8.47% 6.71% 7.03% 8.11% 7.98% 10.16% -
Per Share
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 490.09 409.11 308.35 285.09 253.75 361.68 326.55 6.99%
EPS 92.48 83.73 57.40 51.02 50.05 45.38 50.18 10.71%
DPS 35.00 35.00 28.00 24.00 24.00 20.00 16.00 13.92%
NAPS 10.42 9.89 8.56 7.26 6.17 5.69 4.94 13.23%
Adjusted Per Share Value based on latest NOSH - 403,308
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
RPS 490.08 409.10 308.33 285.10 253.74 357.54 314.21 7.68%
EPS 92.48 83.73 57.40 51.02 50.05 44.86 48.28 11.43%
DPS 35.00 35.00 28.00 24.00 24.00 19.77 15.40 14.64%
NAPS 10.4199 9.8898 8.5595 7.2602 6.1697 5.6248 4.7534 13.96%
Price Multiplier on Financial Quarter End Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 31/07/09 31/07/08 31/07/07 31/07/06 29/07/05 30/07/04 31/07/03 -
Price 15.20 13.10 17.70 13.80 14.00 8.25 8.25 -
P/RPS 3.10 3.20 5.74 4.84 5.52 2.28 2.53 3.44%
P/EPS 16.44 15.65 30.84 27.05 27.97 18.18 16.44 0.00%
EY 6.08 6.39 3.24 3.70 3.58 5.50 6.08 0.00%
DY 2.30 2.67 1.58 1.74 1.71 2.42 1.94 2.87%
P/NAPS 1.46 1.32 2.07 1.90 2.27 1.45 1.67 -2.21%
Price Multiplier on Announcement Date
31/07/09 31/07/08 31/07/07 31/07/06 31/07/05 31/07/04 31/07/03 CAGR
Date 30/09/09 25/09/08 25/09/07 27/09/06 28/09/05 24/09/04 19/09/03 -
Price 15.00 12.90 18.40 12.70 14.50 8.25 8.25 -
P/RPS 3.06 3.15 5.97 4.45 5.71 2.28 2.53 3.21%
P/EPS 16.22 15.41 32.06 24.89 28.97 18.18 16.44 -0.22%
EY 6.17 6.49 3.12 4.02 3.45 5.50 6.08 0.24%
DY 2.33 2.71 1.52 1.89 1.66 2.42 1.94 3.09%
P/NAPS 1.44 1.30 2.15 1.75 2.35 1.45 1.67 -2.43%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment